Flat
L2
1 bed
1 bath
Tithebarn Street, Liverpool L2
North West, England · L2
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£13,590
↗ 28%After 5 Years
Change In Property Value
£44,131
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,352 | £11,522 | £11,695 | £11,987 | £12,287 | £58,844 |
| Total Expenses | £8,282 | £8,349 | £8,407 | £8,478 | £8,551 | £42,066 |
| Profit Before Tax | £3,070 | £3,174 | £3,288 | £3,510 | £3,737 | £16,778 |
| Profit After Tax | £2,487 | £2,571 | £2,663 | £2,843 | £3,027 | £13,590 |
| Change In Property Value | £4,799 | £9,061 | £10,429 | £11,054 | £8,788 | £44,131 |
| Net Return | £7,286 | £11,632 | £13,092 | £13,897 | £11,815 | £57,721 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change